The PIP lands inside the hold on a DST hotel
A DST offering came across my desk with two documents that don't agree with each other. Single asset, 96-key limited service hotel, upper-midscale flag, secondary sunbelt market off an interstate exchange with a hospital and a distribution park as the stated demand drivers.
Numbers as offered: $14.2M all in, $9.1M fixed rate debt, ten year term, interest only, $5.9M equity in $50k units. Trailing twelve RevPAR $71 on 68% occupancy. Year one distribution projected at 5.75%, paid monthly, described as not guaranteed. FF&E reserve funded at 4% of gross revenue and escrowed with the lender.
The mismatch. The franchise agreement has 11 years left and the brand's property improvement plan is scheduled at the sixth year of the license, which lands in year four of this hold. The sponsor's PIP estimate is $2.4M, about $25k a key. Their own reserve model funds roughly $1.35M by that point, off a revenue line that barely grows. That's a million dollar hole in year four on their numbers, not mine.
A DST can't call capital or admit new equity without endangering the structure people are buying it for, and how that applies to any particular offering is a question for your own tax counsel. So year four is a supplemental loan the lender has to agree to, a distribution suspension of eight or ten quarters, or a sale into whatever year four looks like.
What I can't tell is whether the sponsor treats this as a plan or as a surprise. The PPM risk factors mention PIP costs in general terms. The projections show no funding source for them.
Decision in front of me is $200k of exchange proceeds into this, or waiting for an offering where the PIP was completed before syndication. Has anyone here priced a mid-hold PIP inside a structure that can't raise money?